| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| GEVGE Vernova Inc. | 235.46B | 873.60 | 49.38 | 8.94% | 12.83% | 39.72% | 1.58% | |
| CREGSmart Powerr Corp. | 2.93M | 1.16 | -0.64 | -36.2% | -2.58% | 9.1% | 0.05 | |
| BNRGBrenmiller Energy Ltd | 10.12M | 1.25 | -0.97 | -100% | -150.96% | 1.08 | ||
| RAINRain Enhancement Technologies Holdco Inc | 3.69K | 2.57 | -1.12 | |||||
| NRGVEnergy Vault Holdings, Inc. | 459.62M | 3.00 | -3.30 | -86.47% | -172.61% | -179.65% | 0.01 | |
| SMRNuScale Power Corporation | 249.47M | 12.85 | -5.92 | -100% | -5.95% | -87.38% | ||
| FLNCFluence Energy, Inc. | 800.3M | 15.54 | -42 | -16.15% | -2.04% | -10.63% | 0.71 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 92.9K | 0 | 395K | 1.52M | 621K | 0 |
| Revenue Growth % | - | - | - | - | - | -100% | - | 284.81% | -59.14% | -100% |
| Cost of Revenue | 0 | 0 | 105.64K | 84.56K | 643.84K | 122K | 4.05M | 1.94M | 1.55M | 985K |
| Gross Profit | 0 | 0 | -105.64K | -84.56K | -550.94K | -122K | -3.66M | -415K | -934K | -985K |
| Gross Margin % | - | - | - | - | - | - | - | - | - | - |
| Gross Profit Growth % | - | - | - | 19.96% | -551.57% | 77.86% | -2896.72% | 88.65% | -125.06% | -5.46% |
| Operating Expenses | 5.11M | 3.96M | 4.69M | 6.38M | 4.21M | 9.21M | 7.18M | 11.31M | 8.93M | 9.58M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| EBITDA | -4.78M | -3.79M | -4.69M | -6.38M | -4.12M | -8.61M | -11.71M | -11.33M | -9.59M | -10.25M |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| EBITDA Growth % | - | 20.77% | -23.83% | -35.99% | 35.44% | -109.1% | -35.91% | 3.2% | 15.39% | -6.91% |
| Depreciation & Amortization | 324.39K | 170.78K | 105.64K | 84.56K | 640.75K | 717.93K | 250K | 298K | 274K | 314K |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income (EBIT) | -5.11M | -3.96M | -4.8M | -6.46M | -4.76M | -9.33M | -11.96M | -11.63M | -9.86M | -10.56M |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Income Growth % | - | 22.46% | -21.15% | -34.75% | 26.38% | -96.03% | -28.13% | 2.74% | 15.2% | -7.12% |
| Interest Expense | 0 | 0 | 0 | 0 | 504.91K | 372K | 269K | 109K | 112K | 268K |
| Interest Coverage | - | - | - | - | -9.43x | -25.08x | -44.44x | -106.68x | -88.04x | -39.41x |
| Interest / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -1000K | -1000K | -1000K | -726.51K | -1000K | -144.76K | -145K | 591K | 212K | 1000K |
| Pretax Income | -9.75M | -9.39M | -8.39M | -7.19M | -12.15M | -9.47M | -11.02M | -11.07M | -9.65M | -6.77M |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | 0 | 0 | -4 | 1.67K | 0 | 0 | 0 | -416K | 0 | 0 |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -9.75M | -9.39M | -8.39M | -7.19M | -12.15M | -9.48M | -11.02M | -11.07M | -9.65M | -6.77M |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | - | 3.74% | 10.62% | 14.25% | -68.96% | 21.99% | -16.2% | -0.45% | 12.82% | 29.81% |
| EPS (Diluted) | -21.67 | -20.86 | -1.66 | -1.12 | -1.61 | -1.19 | -1.71 | -7.57 | -4.99 | -1.29 |
| EPS Growth % | - | 3.74% | 92.04% | 32.53% | -43.75% | 26.09% | -43.7% | -342.69% | 34.08% | 74.15% |
| EPS (Basic) | -21.67 | -20.86 | -1.66 | -1.12 | -1.61 | -1.19 | -1.73 | -7.57 | -4.99 | -1.29 |
| Diluted Shares Outstanding | 450K | 450K | 5.05M | 6.4M | 7.56M | 7.95M | 6.06M | 1.46M | 1.95M | 5.24M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.22M | 1.07M | 10.57M | 17.15M | 8.69M | 9.02M | 14.6M | 12.38M | 10.59M | 11.91M |
| Asset Growth % | - | -12.34% | 891.59% | 62.24% | -49.33% | 3.84% | 61.79% | -15.16% | -14.45% | 12.46% |
| PP&E (Net) | 539.46K | 389.33K | 820.93K | 11.92M | 7.27M | 5.2M | 5.28M | 3.34M | 5.71M | 5.45M |
| PP&E / Total Assets % | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 562.04K | 560.89K | 9.66M | 3.25M | 845.11K | 3.65M | 9.14M | 8.72M | 4.57M | 6.3M |
| Cash & Equivalents | 44.91K | 439.68K | 9.28M | 2.75M | 493.05K | 2.33M | 8.28M | 6.51M | 3.18M | 4.1M |
| Receivables | 0 | 0 | 377.63K | 496.15K | 352.06K | 1000K | 715K | 1000K | 478K | 253K |
| Inventory | 0 | 0 | -408.95K | -2.51M | -492.86K | 226.73K | 95K | 935K | 607K | 1.57M |
| Other Current Assets | 517.13K | 121.21K | 0 | 0 | 492.86K | 0 | 47K | 34K | 86K | 58K |
| Long-Term Investments | 0 | 0 | 84.97K | 1.42M | 123.05K | 171.61K | 179K | 85K | 85K | 74K |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 114.21K | 115.5K | 0 | 556.1K | 454.26K | 0 | 0 | 373K | 233K | 86K |
| Total Liabilities | 27.32M | 31.36M | 1.46M | 8.33M | 9.25M | 9.33M | 9.05M | 9.72M | 7.71M | 7.43M |
| Total Debt | 26.6M | 30.39M | 99.09K | 6M | 7.81M | 6.07M | 3.41M | 6.65M | 5.61M | 4.82M |
| Net Debt | 26.56M | 29.95M | -9.18M | 3.25M | 7.32M | 3.74M | -4.87M | 139K | 2.42M | 722K |
| Long-Term Debt | 0 | 0 | 0 | 353.78K | 20.84K | 2.21M | 0 | 4.25M | 4.46M | 4.3M |
| Short-Term Borrowings | 26.6M | 30.39M | 99.09K | 5.64M | 5.49M | 980K | 5K | 853K | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 25.14K | 1.78M | 2.33M | 3.4M | 1.56M | 1.14M | 520K |
| Total Current Liabilities | 27.32M | 31.36M | 1.03M | 7.94M | 7.08M | 3.52M | 4.16M | 2.65M | 2.72M | 2.8M |
| Accounts Payable | 183.5K | 375.57K | 271.34K | 1.04M | 242.91K | 241K | 264K | 246K | 321K | 276K |
| Accrued Expenses | 492.24K | 548.69K | 451.08K | 489.46K | 353.79K | 1M | 871K | 0 | 1.39M | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 676.47K | 1.09M | 418K | 387K | 387K |
| Other Current Liabilities | 44.4K | 44.9K | 209.99K | 767.53K | 470.12K | 76.1K | 967K | 529K | 9K | 1.63M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 0 | 0 | 424.58K | 9.39K | 368.85K | 1.27M | 2.45M | 0 | 0 | 310K |
| Total Equity | -26.27M | -30.41M | 9.11M | 8.82M | -557.61K | -306.15K | 5.54M | 2.66M | 2.88M | 4.49M |
| Equity Growth % | - | -15.76% | 129.96% | -3.25% | -106.33% | 45.1% | 1910.53% | -51.94% | 8.11% | 55.76% |
| Shareholders Equity | -26.27M | -30.41M | 9.11M | 8.82M | -557.61K | -306.15K | 5.54M | 4.63M | 2.88M | 4.49M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 23.1K | 23.36K | 33.7K | 36.4K | 44.59K | 63K | 79K | 88K | 124K | 124K |
| Additional Paid-in Capital | 10.01K | 10.12K | 12.07M | 17.59M | 21.32M | 29.96M | 45.65M | 91.9M | 100.24M | 108.61M |
| Retained Earnings | -36.64M | -46.44M | -60.23M | -62.87M | -80.56M | -96.81M | -95.69M | -85.78M | -95.43M | -102.2M |
| Accumulated OCI | 10.33M | 15.99M | 57.23M | 54.06M | 58.63M | 55.01M | 55.5M | 56.83M | -2.05M | -2.05M |
| Return on Assets (ROA) | -801.98% | -822.74% | -144.21% | -51.91% | -94.09% | -107.07% | -93.29% | -82.04% | -83.98% | -60.17% |
| Return on Equity (ROE) | - | - | -92.06% | -80.25% | -294.34% | - | -420.75% | -269.7% | -348.05% | -183.87% |
| Debt / Equity | - | - | 0.01x | 0.68x | - | - | 0.61x | 2.50x | 1.95x | 1.08x |
| Debt / Assets | 2188.26% | 2851.66% | 0.94% | 35.01% | 89.88% | 67.28% | 23.34% | 53.68% | 52.91% | 40.48% |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Book Value per Share | -58.39 | -67.59 | 1.81 | 1.38 | -0.07 | -0.04 | 0.91 | 1.82 | 1.48 | 0.86 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -4.43M | -3.05M | -4.73M | -6.03M | -4.85M | -3.4M | -8.02M | -11.69M | -6.92M | -9.51M |
| Operating CF Growth % | - | 31.18% | -55.06% | -27.5% | 19.53% | 29.94% | -136.12% | -45.79% | 40.81% | -37.34% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | -9.75M | -9.39M | -8.39M | -7.19M | -12.15M | -9.48M | -10.35M | -11.07M | -9.65M | -6.77M |
| Depreciation & Amortization | 324.39K | 170.78K | 105.64K | 84.56K | 640.75K | 678K | 250K | 239K | 120K | 228K |
| Deferred Taxes | 0 | 0 | 0 | 0 | -2.08M | 3.91M | 150K | 511K | -1.5M | 0 |
| Other Non-Cash Items | 4.62M | 5.6M | 4.18M | -345.73K | 10M | 1.24M | 109K | -462K | 1.37M | -3.5M |
| Working Capital Changes | 178.62K | 437.08K | -7.23K | 928.16K | -1.3M | 121K | 1.58M | -2.38M | 954K | -848K |
| Capital Expenditures | -286.15K | -43.6K | -505.15K | -11.86M | 3.31M | -439K | -240K | -1.47M | -2.65M | -343K |
| CapEx / Revenue % | - | - | - | - | - | - | - | - | - | - |
| CapEx / D&A | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - | - | - | - | - | - | - |
| Cash from Investing | -363.92K | -43.6K | -414.79K | -15.31M | 3.31M | -360K | -238K | -1.36M | -2.61M | -422K |
| Acquisitions | 0 | 0 | 48.65K | 0 | 429.97K | 20.94K | 0 | -33K | 43K | 0 |
| Purchase of Investments | 0 | 0 | 0 | -3.45M | -3.89M | -79.67K | 0 | -33K | 0 | 0 |
| Sale of Investments | 0 | 0 | 41.7K | 0 | 1000K | 58.74K | 0 | 33K | 0 | 0 |
| Other Investing | -77.76K | -29.07K | 93.4K | -3.88M | 3.89M | 79K | 2K | 136K | 2K | -79K |
| Cash from Financing | 4.62M | 3.49M | 13.6M | 13.17M | 1.1M | 5.72M | 14.2M | 11.2M | 6.36M | 10.94M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | - | - | - | - | - | - | - | - | - |
| Debt Issuance (Net) | 0 | 0 | 62.65K | 1000K | -1000K | -520K | -965K | 1000K | 0 | 1000K |
| Stock Issued | 0 | 0 | 11.65M | 7.4M | 2.23M | 7.35M | 15.68M | 7.17M | 6.26M | 10.94M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 4.62M | 3.49M | 14M | 7.59M | 4.81M | -1.11M | -534K | 0 | 104K | -3.18M |
| Net Change in Cash | -172.46K | 394.77K | 8.84M | -6.53M | -2.26M | 1.93M | 6M | -1.77M | -3.33M | 913K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | -1000K | -40K | 63K | -786K | -156K | -97K |
| Cash at Beginning | 217.37K | 44.91K | 439.68K | 9.28M | 2.75M | 352K | 2.28M | 8.28M | 6.54M | 3.22M |
| Cash at End | 44.91K | 439.68K | 9.28M | 2.75M | 493.05K | 2.28M | 8.28M | 6.51M | 3.22M | 4.13M |
| Free Cash Flow | -4.71M | -3.09M | -5.23M | -17.88M | -1.54M | -3.84M | -8.26M | -11.57M | -9.58M | -9.85M |
| FCF Growth % | - | 34.43% | -69.22% | -241.82% | 91.4% | -149.36% | -115.35% | -40.01% | 17.21% | -2.86% |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - |
| FCF / Net Income % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -92.06% | -80.25% | -294.34% | - | -420.75% | -269.7% | -348.05% | -183.87% |
| EBITDA Margin | - | - | - | - | -4433.53% | - | -2963.29% | -745.39% | -1543.64% | - |
| Interest Coverage | - | - | - | - | -9.43x | -25.08x | -44.44x | -106.68x | -88.04x | -39.41x |
| CapEx / Revenue | - | - | - | - | 3563.75% | - | 60.76% | 96.38% | 427.38% | - |
| Debt / Equity | - | - | 0.01x | 0.68x | - | - | 0.61x | 2.50x | 1.95x | 1.08x |
| EPS Growth | - | 3.74% | 92.04% | 32.53% | -43.75% | 26.09% | -43.7% | -342.69% | 34.08% | 74.15% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics